| Revenue | DKK 1,1M | +44% |
| EBITDA | DKK 1,1M | +198% |
| Net profit | DKK 900K | +464% |
| Total assets | DKK 18,5M | -6% |
| Equity | DKK 14M | +4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.466 | 1.072 | 4.818 | 729 | 1.053 |
| Staff expenses | -2 | -2 | -0 | -0 | -0 |
| EBITDA | 2.074 | 1.581 | 3.743 | 384 | 1.143 |
| Depreciation & amort. | -136 | -106 | -83 | -83 | -0 |
| EBIT | 1.938 | 1.475 | 3.660 | 302 | 1.143 |
| Net financials | 457 | -297 | -313 | -95 | -48 |
| Profit before tax | 2.394 | 1.178 | 3.348 | 206 | 1.095 |
| Tax | 527 | 260 | 707 | 47 | 195 |
| Net profit | 1.867 | 918 | 2.641 | 160 | 900 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 33.741 | 34.467 | 30.958 | 19.711 | 18.496 |
| Equity | 13.887 | 16.619 | 13.054 | 13.426 | 13.976 |
| Long-term debt | 9.120 | 6.451 | 6.372 | 2.774 | 2.697 |
| Short-term debt | 8.308 | 8.823 | 10.394 | 2.407 | 711 |
| Total debt | 17.428 | 15.273 | 16.765 | 5.181 | 3.408 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Management | Management | 2009 |
| Former (1) | ||
TB Audit | Audit | 1975 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2010 | |
| Former (1) | ||
| Chairman | 2010 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 90–99.99% | 2018 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Skou Larsen | Management | 0 companies |
| Tommy Bune | Audit | 0 companies |
| Henning Gehl Larsen | Chairman | 0 companies |
| Pia Larsen | Chairman | 0 companies |
| Rune Skou Larsen | Board of Directors | 0 companies |